SMG
Scotts Miracle-Gro Co
Price:  
63.02 
USD
Volume:  
992,412.00
United States | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SMG WACC - Weighted Average Cost of Capital

The WACC of Scotts Miracle-Gro Co (SMG) is 7.7%.

The Cost of Equity of Scotts Miracle-Gro Co (SMG) is 8.20%.
The Cost of Debt of Scotts Miracle-Gro Co (SMG) is 9.05%.

Range Selected
Cost of equity 7.00% - 9.40% 8.20%
Tax rate 22.80% - 23.90% 23.35%
Cost of debt 4.80% - 13.30% 9.05%
WACC 5.6% - 9.8% 7.7%
WACC

SMG WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.68 0.82
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.00% 9.40%
Tax rate 22.80% 23.90%
Debt/Equity ratio 0.78 0.78
Cost of debt 4.80% 13.30%
After-tax WACC 5.6% 9.8%
Selected WACC 7.7%